Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.95% first-year return on $471k initial cash invested.
-25.95%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$4,190
Rent
-$10,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,190 income − $14,372 expenses = $10,182 out of pocket
Investment Breakdown
|
Purchase Price
$2242k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$471k
Downpayment
20%
$448k
Closing costs
1%
$22,422
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,190
Total Expenses
$14,372
Mortgage P&I
279%
$11,671
Property Taxes
16%
$656
Home Insurance
20%
$836
HOA
3%
$119
Property Management
10%
$419
CapEx
5%
$210
Vacancy
6%
$251
Maintenance
5%
$210
Other
0%
$0